Mortgage Parameters

Term:	15 yrs 30 yrs
Rate:
Price:
Percent Down:
Monthly Maint/HOA:
Tax Rate:

Mortgage Summary

Property Total:	$2,068,875
Down Payment	$620,663
Mortgage Amount:	$1,448,213
Mortgage Payment:	$8,451.38 / month
Estimated Tax:	+ $1,149.38 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $9,600.76 / month
Total Interest Paid:	$1,594,286.10 over 30 years
Total Tax Paid:	$413,775.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Dec, 2025	6939.35	1512.03	1446700.97
Jan, 2026	6932.11	1519.27	1445181.70
Feb, 2026	6924.83	1526.55	1443655.15
Mar, 2026	6917.51	1533.87	1442121.29
Apr, 2026	6910.16	1541.22	1440580.07
May, 2026	6902.78	1548.60	1439031.47
Jun, 2026	6895.36	1556.02	1437475.45
Jul, 2026	6887.90	1563.48	1435911.97
Aug, 2026	6880.41	1570.97	1434341.00
Sep, 2026	6872.88	1578.50	1432762.51
Oct, 2026	6865.32	1586.06	1431176.45
Nov, 2026	6857.72	1593.66	1429582.79
Dec, 2026	6850.08	1601.30	1427981.49
Jan, 2027	6842.41	1608.97	1426372.52
Feb, 2027	6834.70	1616.68	1424755.85
Mar, 2027	6826.96	1624.42	1423131.42
Apr, 2027	6819.17	1632.21	1421499.21
May, 2027	6811.35	1640.03	1419859.18
Jun, 2027	6803.49	1647.89	1418211.29
Jul, 2027	6795.60	1655.78	1416555.51
Aug, 2027	6787.66	1663.72	1414891.79
Sep, 2027	6779.69	1671.69	1413220.10
Oct, 2027	6771.68	1679.70	1411540.40
Nov, 2027	6763.63	1687.75	1409852.65
Dec, 2027	6755.54	1695.84	1408156.82
Jan, 2028	6747.42	1703.96	1406452.85
Feb, 2028	6739.25	1712.13	1404740.73
Mar, 2028	6731.05	1720.33	1403020.40
Apr, 2028	6722.81	1728.57	1401291.82
May, 2028	6714.52	1736.86	1399554.97
Jun, 2028	6706.20	1745.18	1397809.79
Jul, 2028	6697.84	1753.54	1396056.25
Aug, 2028	6689.44	1761.94	1394294.30
Sep, 2028	6680.99	1770.39	1392523.92
Oct, 2028	6672.51	1778.87	1390745.05
Nov, 2028	6663.99	1787.39	1388957.65
Dec, 2028	6655.42	1795.96	1387161.70
Jan, 2029	6646.82	1804.56	1385357.13
Feb, 2029	6638.17	1813.21	1383543.92
Mar, 2029	6629.48	1821.90	1381722.02
Apr, 2029	6620.75	1830.63	1379891.39
May, 2029	6611.98	1839.40	1378051.99
Jun, 2029	6603.17	1848.21	1376203.78
Jul, 2029	6594.31	1857.07	1374346.71
Aug, 2029	6585.41	1865.97	1372480.74
Sep, 2029	6576.47	1874.91	1370605.83
Oct, 2029	6567.49	1883.89	1368721.94
Nov, 2029	6558.46	1892.92	1366829.02
Dec, 2029	6549.39	1901.99	1364927.03
Jan, 2030	6540.28	1911.10	1363015.92
Feb, 2030	6531.12	1920.26	1361095.66
Mar, 2030	6521.92	1929.46	1359166.20
Apr, 2030	6512.67	1938.71	1357227.49
May, 2030	6503.38	1948.00	1355279.49
Jun, 2030	6494.05	1957.33	1353322.16
Jul, 2030	6484.67	1966.71	1351355.44
Aug, 2030	6475.24	1976.14	1349379.31
Sep, 2030	6465.78	1985.60	1347393.71
Oct, 2030	6456.26	1995.12	1345398.59
Nov, 2030	6446.70	2004.68	1343393.91
Dec, 2030	6437.10	2014.28	1341379.62
Jan, 2031	6427.44	2023.94	1339355.69
Feb, 2031	6417.75	2033.63	1337322.05
Mar, 2031	6408.00	2043.38	1335278.68
Apr, 2031	6398.21	2053.17	1333225.51
May, 2031	6388.37	2063.01	1331162.50
Jun, 2031	6378.49	2072.89	1329089.61
Jul, 2031	6368.55	2082.83	1327006.78
Aug, 2031	6358.57	2092.81	1324913.97
Sep, 2031	6348.55	2102.83	1322811.14
Oct, 2031	6338.47	2112.91	1320698.23
Nov, 2031	6328.35	2123.03	1318575.20
Dec, 2031	6318.17	2133.21	1316441.99
Jan, 2032	6307.95	2143.43	1314298.56
Feb, 2032	6297.68	2153.70	1312144.86
Mar, 2032	6287.36	2164.02	1309980.84
Apr, 2032	6276.99	2174.39	1307806.45
May, 2032	6266.57	2184.81	1305621.65
Jun, 2032	6256.10	2195.28	1303426.37
Jul, 2032	6245.58	2205.80	1301220.57
Aug, 2032	6235.02	2216.36	1299004.21
Sep, 2032	6224.40	2226.98	1296777.22
Oct, 2032	6213.72	2237.66	1294539.57
Nov, 2032	6203.00	2248.38	1292291.19
Dec, 2032	6192.23	2259.15	1290032.04
Jan, 2033	6181.40	2269.98	1287762.06
Feb, 2033	6170.53	2280.85	1285481.21
Mar, 2033	6159.60	2291.78	1283189.43
Apr, 2033	6148.62	2302.76	1280886.66
May, 2033	6137.58	2313.80	1278572.86
Jun, 2033	6126.49	2324.89	1276247.98
Jul, 2033	6115.35	2336.03	1273911.95
Aug, 2033	6104.16	2347.22	1271564.74
Sep, 2033	6092.91	2358.47	1269206.27
Oct, 2033	6081.61	2369.77	1266836.50
Nov, 2033	6070.26	2381.12	1264455.38
Dec, 2033	6058.85	2392.53	1262062.85
Jan, 2034	6047.38	2404.00	1259658.85
Feb, 2034	6035.87	2415.51	1257243.34
Mar, 2034	6024.29	2427.09	1254816.25
Apr, 2034	6012.66	2438.72	1252377.53
May, 2034	6000.98	2450.40	1249927.13
Jun, 2034	5989.23	2462.15	1247464.98
Jul, 2034	5977.44	2473.94	1244991.04
Aug, 2034	5965.58	2485.80	1242505.24
Sep, 2034	5953.67	2497.71	1240007.53
Oct, 2034	5941.70	2509.68	1237497.85
Nov, 2034	5929.68	2521.70	1234976.15
Dec, 2034	5917.59	2533.79	1232442.37
Jan, 2035	5905.45	2545.93	1229896.44
Feb, 2035	5893.25	2558.13	1227338.31
Mar, 2035	5881.00	2570.38	1224767.93
Apr, 2035	5868.68	2582.70	1222185.23
May, 2035	5856.30	2595.08	1219590.15
Jun, 2035	5843.87	2607.51	1216982.64
Jul, 2035	5831.38	2620.00	1214362.64
Aug, 2035	5818.82	2632.56	1211730.08
Sep, 2035	5806.21	2645.17	1209084.90
Oct, 2035	5793.53	2657.85	1206427.06
Nov, 2035	5780.80	2670.58	1203756.47
Dec, 2035	5768.00	2683.38	1201073.09
Jan, 2036	5755.14	2696.24	1198376.85
Feb, 2036	5742.22	2709.16	1195667.70
Mar, 2036	5729.24	2722.14	1192945.56
Apr, 2036	5716.20	2735.18	1190210.38
May, 2036	5703.09	2748.29	1187462.09
Jun, 2036	5689.92	2761.46	1184700.63
Jul, 2036	5676.69	2774.69	1181925.94
Aug, 2036	5663.40	2787.98	1179137.95
Sep, 2036	5650.04	2801.34	1176336.61
Oct, 2036	5636.61	2814.77	1173521.84
Nov, 2036	5623.13	2828.25	1170693.59
Dec, 2036	5609.57	2841.81	1167851.78
Jan, 2037	5595.96	2855.42	1164996.36
Feb, 2037	5582.27	2869.11	1162127.25
Mar, 2037	5568.53	2882.85	1159244.40
Apr, 2037	5554.71	2896.67	1156347.73
May, 2037	5540.83	2910.55	1153437.19
Jun, 2037	5526.89	2924.49	1150512.69
Jul, 2037	5512.87	2938.51	1147574.19
Aug, 2037	5498.79	2952.59	1144621.60
Sep, 2037	5484.65	2966.73	1141654.86
Oct, 2037	5470.43	2980.95	1138673.91
Nov, 2037	5456.15	2995.23	1135678.68
Dec, 2037	5441.79	3009.59	1132669.09
Jan, 2038	5427.37	3024.01	1129645.09
Feb, 2038	5412.88	3038.50	1126606.59
Mar, 2038	5398.32	3053.06	1123553.53
Apr, 2038	5383.69	3067.69	1120485.85
May, 2038	5368.99	3082.39	1117403.46
Jun, 2038	5354.22	3097.16	1114306.30
Jul, 2038	5339.38	3112.00	1111194.31
Aug, 2038	5324.47	3126.91	1108067.40
Sep, 2038	5309.49	3141.89	1104925.51
Oct, 2038	5294.43	3156.95	1101768.57
Nov, 2038	5279.31	3172.07	1098596.49
Dec, 2038	5264.11	3187.27	1095409.22
Jan, 2039	5248.84	3202.54	1092206.68
Feb, 2039	5233.49	3217.89	1088988.79
Mar, 2039	5218.07	3233.31	1085755.48
Apr, 2039	5202.58	3248.80	1082506.68
May, 2039	5187.01	3264.37	1079242.31
Jun, 2039	5171.37	3280.01	1075962.30
Jul, 2039	5155.65	3295.73	1072666.57
Aug, 2039	5139.86	3311.52	1069355.05
Sep, 2039	5123.99	3327.39	1066027.66
Oct, 2039	5108.05	3343.33	1062684.33
Nov, 2039	5092.03	3359.35	1059324.98
Dec, 2039	5075.93	3375.45	1055949.54
Jan, 2040	5059.76	3391.62	1052557.91
Feb, 2040	5043.51	3407.87	1049150.04
Mar, 2040	5027.18	3424.20	1045725.84
Apr, 2040	5010.77	3440.61	1042285.23
May, 2040	4994.28	3457.10	1038828.13
Jun, 2040	4977.72	3473.66	1035354.47
Jul, 2040	4961.07	3490.31	1031864.16
Aug, 2040	4944.35	3507.03	1028357.13
Sep, 2040	4927.54	3523.84	1024833.30
Oct, 2040	4910.66	3540.72	1021292.58
Nov, 2040	4893.69	3557.69	1017734.89
Dec, 2040	4876.65	3574.73	1014160.16
Jan, 2041	4859.52	3591.86	1010568.29
Feb, 2041	4842.31	3609.07	1006959.22
Mar, 2041	4825.01	3626.37	1003332.85
Apr, 2041	4807.64	3643.74	999689.11
May, 2041	4790.18	3661.20	996027.91
Jun, 2041	4772.63	3678.75	992349.16
Jul, 2041	4755.01	3696.37	988652.79
Aug, 2041	4737.29	3714.09	984938.70
Sep, 2041	4719.50	3731.88	981206.82
Oct, 2041	4701.62	3749.76	977457.05
Nov, 2041	4683.65	3767.73	973689.32
Dec, 2041	4665.59	3785.79	969903.54
Jan, 2042	4647.45	3803.93	966099.61
Feb, 2042	4629.23	3822.15	962277.46
Mar, 2042	4610.91	3840.47	958436.99
Apr, 2042	4592.51	3858.87	954578.12
May, 2042	4574.02	3877.36	950700.76
Jun, 2042	4555.44	3895.94	946804.82
Jul, 2042	4536.77	3914.61	942890.22
Aug, 2042	4518.02	3933.36	938956.85
Sep, 2042	4499.17	3952.21	935004.64
Oct, 2042	4480.23	3971.15	931033.49
Nov, 2042	4461.20	3990.18	927043.31
Dec, 2042	4442.08	4009.30	923034.02
Jan, 2043	4422.87	4028.51	919005.51
Feb, 2043	4403.57	4047.81	914957.70
Mar, 2043	4384.17	4067.21	910890.49
Apr, 2043	4364.68	4086.70	906803.79
May, 2043	4345.10	4106.28	902697.51
Jun, 2043	4325.43	4125.95	898571.56
Jul, 2043	4305.66	4145.72	894425.83
Aug, 2043	4285.79	4165.59	890260.24
Sep, 2043	4265.83	4185.55	886074.69
Oct, 2043	4245.77	4205.61	881869.09
Nov, 2043	4225.62	4225.76	877643.33
Dec, 2043	4205.37	4246.01	873397.33
Jan, 2044	4185.03	4266.35	869130.97
Feb, 2044	4164.59	4286.79	864844.18
Mar, 2044	4144.05	4307.33	860536.85
Apr, 2044	4123.41	4327.97	856208.87
May, 2044	4102.67	4348.71	851860.16
Jun, 2044	4081.83	4369.55	847490.61
Jul, 2044	4060.89	4390.49	843100.12
Aug, 2044	4039.85	4411.53	838688.60
Sep, 2044	4018.72	4432.66	834255.93
Oct, 2044	3997.48	4453.90	829802.03
Nov, 2044	3976.13	4475.25	825326.78
Dec, 2044	3954.69	4496.69	820830.09
Jan, 2045	3933.14	4518.24	816311.86
Feb, 2045	3911.49	4539.89	811771.97
Mar, 2045	3889.74	4561.64	807210.33
Apr, 2045	3867.88	4583.50	802626.84
May, 2045	3845.92	4605.46	798021.38
Jun, 2045	3823.85	4627.53	793393.85
Jul, 2045	3801.68	4649.70	788744.15
Aug, 2045	3779.40	4671.98	784072.17
Sep, 2045	3757.01	4694.37	779377.80
Oct, 2045	3734.52	4716.86	774660.94
Nov, 2045	3711.92	4739.46	769921.48
Dec, 2045	3689.21	4762.17	765159.30
Jan, 2046	3666.39	4784.99	760374.31
Feb, 2046	3643.46	4807.92	755566.39
Mar, 2046	3620.42	4830.96	750735.43
Apr, 2046	3597.27	4854.11	745881.33
May, 2046	3574.01	4877.37	741003.96
Jun, 2046	3550.64	4900.74	736103.23
Jul, 2046	3527.16	4924.22	731179.01
Aug, 2046	3503.57	4947.81	726231.19
Sep, 2046	3479.86	4971.52	721259.67
Oct, 2046	3456.04	4995.34	716264.33
Nov, 2046	3432.10	5019.28	711245.05
Dec, 2046	3408.05	5043.33	706201.72
Jan, 2047	3383.88	5067.50	701134.22
Feb, 2047	3359.60	5091.78	696042.44
Mar, 2047	3335.20	5116.18	690926.26
Apr, 2047	3310.69	5140.69	685785.57
May, 2047	3286.06	5165.32	680620.25
Jun, 2047	3261.31	5190.07	675430.17
Jul, 2047	3236.44	5214.94	670215.23
Aug, 2047	3211.45	5239.93	664975.30
Sep, 2047	3186.34	5265.04	659710.26
Oct, 2047	3161.11	5290.27	654419.99
Nov, 2047	3135.76	5315.62	649104.37
Dec, 2047	3110.29	5341.09	643763.28
Jan, 2048	3084.70	5366.68	638396.60
Feb, 2048	3058.98	5392.40	633004.21
Mar, 2048	3033.15	5418.23	627585.97
Apr, 2048	3007.18	5444.20	622141.77
May, 2048	2981.10	5470.28	616671.49
Jun, 2048	2954.88	5496.50	611174.99
Jul, 2048	2928.55	5522.83	605652.16
Aug, 2048	2902.08	5549.30	600102.86
Sep, 2048	2875.49	5575.89	594526.98
Oct, 2048	2848.78	5602.60	588924.37
Nov, 2048	2821.93	5629.45	583294.92
Dec, 2048	2794.95	5656.43	577638.50
Jan, 2049	2767.85	5683.53	571954.97
Feb, 2049	2740.62	5710.76	566244.21
Mar, 2049	2713.25	5738.13	560506.08
Apr, 2049	2685.76	5765.62	554740.46
May, 2049	2658.13	5793.25	548947.21
Jun, 2049	2630.37	5821.01	543126.20
Jul, 2049	2602.48	5848.90	537277.30
Aug, 2049	2574.45	5876.93	531400.37
Sep, 2049	2546.29	5905.09	525495.29
Oct, 2049	2518.00	5933.38	519561.91
Nov, 2049	2489.57	5961.81	513600.09
Dec, 2049	2461.00	5990.38	507609.71
Jan, 2050	2432.30	6019.08	501590.63
Feb, 2050	2403.46	6047.92	495542.71
Mar, 2050	2374.48	6076.90	489465.80
Apr, 2050	2345.36	6106.02	483359.78
May, 2050	2316.10	6135.28	477224.50
Jun, 2050	2286.70	6164.68	471059.82
Jul, 2050	2257.16	6194.22	464865.60
Aug, 2050	2227.48	6223.90	458641.70
Sep, 2050	2197.66	6253.72	452387.98
Oct, 2050	2167.69	6283.69	446104.29
Nov, 2050	2137.58	6313.80	439790.49
Dec, 2050	2107.33	6344.05	433446.44
Jan, 2051	2076.93	6374.45	427071.99
Feb, 2051	2046.39	6404.99	420667.00
Mar, 2051	2015.70	6435.68	414231.32
Apr, 2051	1984.86	6466.52	407764.79
May, 2051	1953.87	6497.51	401267.29
Jun, 2051	1922.74	6528.64	394738.65
Jul, 2051	1891.46	6559.92	388178.72
Aug, 2051	1860.02	6591.36	381587.37
Sep, 2051	1828.44	6622.94	374964.43
Oct, 2051	1796.70	6654.68	368309.75
Nov, 2051	1764.82	6686.56	361623.19
Dec, 2051	1732.78	6718.60	354904.59
Jan, 2052	1700.58	6750.80	348153.79
Feb, 2052	1668.24	6783.14	341370.65
Mar, 2052	1635.73	6815.65	334555.00
Apr, 2052	1603.08	6848.30	327706.70
May, 2052	1570.26	6881.12	320825.58
Jun, 2052	1537.29	6914.09	313911.49
Jul, 2052	1504.16	6947.22	306964.27
Aug, 2052	1470.87	6980.51	299983.76
Sep, 2052	1437.42	7013.96	292969.80
Oct, 2052	1403.81	7047.57	285922.23
Nov, 2052	1370.04	7081.34	278840.90
Dec, 2052	1336.11	7115.27	271725.63
Jan, 2053	1302.02	7149.36	264576.27
Feb, 2053	1267.76	7183.62	257392.65
Mar, 2053	1233.34	7218.04	250174.61
Apr, 2053	1198.75	7252.63	242921.98
May, 2053	1164.00	7287.38	235634.60
Jun, 2053	1129.08	7322.30	228312.31
Jul, 2053	1094.00	7357.38	220954.92
Aug, 2053	1058.74	7392.64	213562.29
Sep, 2053	1023.32	7428.06	206134.22
Oct, 2053	987.73	7463.65	198670.57
Nov, 2053	951.96	7499.42	191171.15
Dec, 2053	916.03	7535.35	183635.80
Jan, 2054	879.92	7571.46	176064.34
Feb, 2054	843.64	7607.74	168456.61
Mar, 2054	807.19	7644.19	160812.41
Apr, 2054	770.56	7680.82	153131.59
May, 2054	733.76	7717.62	145413.97
Jun, 2054	696.78	7754.60	137659.36
Jul, 2054	659.62	7791.76	129867.60
Aug, 2054	622.28	7829.10	122038.50
Sep, 2054	584.77	7866.61	114171.89
Oct, 2054	547.07	7904.31	106267.59
Nov, 2054	509.20	7942.18	98325.40
Dec, 2054	471.14	7980.24	90345.17
Jan, 2055	432.90	8018.48	82326.69
Feb, 2055	394.48	8056.90	74269.79
Mar, 2055	355.88	8095.50	66174.29
Apr, 2055	317.09	8134.29	58039.99
May, 2055	278.11	8173.27	49866.72
Jun, 2055	238.94	8212.44	41654.29
Jul, 2055	199.59	8251.79	33402.50
Aug, 2055	160.05	8291.33	25111.17
Sep, 2055	120.32	8331.06	16780.12
Oct, 2055	80.40	8370.98	8409.14
Nov, 2055	40.29	8411.09	0